<PAGE>
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


                                   FORM 10-Q

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2002


[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         FOR THE TRANSITION PERIOD FROM __________ TO __________

                          COMMISSION FILE NO. 000-29226

                       VALLEY NATIONAL GASES INCORPORATED
             (Exact name of registrant as specified in its charter)

         PENNSYLVANIA                                  23-2888240
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

                         200 WEST BEAU STREET, SUITE 200
                         WASHINGTON, PENNSYLVANIA 15301
                    (Address of principal executive offices)

                                 (724) 228-3000
              (Registrant's telephone number, including area code)

Indicate by checkmark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                      Yes    x                   No
                           ------                  ------

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.


                 Class                        Outstanding at February 12, 2003

      Common stock, $0.001 par value                     9,347,584

================================================================================



<PAGE>


                       Valley National Gases Incorporated

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                            Page
                                                                                                            ----

<S>                                                                                                        <C>
PART I            FINANCIAL INFORMATION

     ITEM 1       Condensed Consolidated Balance Sheets as of June 30, 2002
                  and December 31, 2002                                                                       3

                  Condensed Consolidated Statements of Operations for the
                  Three Months Ended December 31, 2001 and 2002                                               5

                  Condensed Consolidated Statements of Operations for the
                  Six Months Ended December 31, 2001 and 2002                                                 6

                  Condensed Consolidated Statements of Cash Flows for the
                  Six Months Ended December 31, 2001 and 2002                                                 7

                  Notes to Condensed Consolidated Financial Statements                                        8

     ITEM 2       Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                                                        13

     ITEM 3       Quantitative and Qualitative Disclosures About Market Risk                                 19

     ITEM 4       Controls and Procedures                                                                    20


PART II     OTHER INFORMATION

     ITEM 6       Exhibits and Reports on Form 8-K                                                           20

     SIGNATURES                                                                                              21

     CERTIFICATIONS                                                                                          22
</TABLE>




                                      -2-
<PAGE>


                          PART I. FINANCIAL INFORMATION

ITEM I.  FINANCIAL STATEMENTS

                       VALLEY NATIONAL GASES INCORPORATED

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                              A S S E T S
<Table>
<Caption>
                                                                       June 30,       December 31,
                                                                         2002             2002
                                                                     -------------    -------------
                                                                                       (Unaudited)
<S>                                                                  <C>              <C>
CURRENT ASSETS:
    Cash and cash equivalents                                        $   1,216,668    $     428,966
    Accounts receivable, net of allowance for
       doubtful accounts of $684,898 and
       $686,214, respectively                                           15,983,161       17,466,789
    Inventory                                                           15,660,118       13,598,829
    Prepaids and other                                                   2,042,407        1,654,064
                                                                     -------------    -------------
                  Total current assets                                  34,902,354       33,148,648
                                                                     -------------    -------------
PROPERTY, PLANT AND EQUIPMENT:
    Land                                                                    90,000           88,000
    Buildings and improvements                                           6,026,404        6,258,870
    Equipment                                                           82,274,545       85,820,185
    Transportation equipment                                            13,843,310       14,444,317
    Furniture and fixtures                                               6,771,212        7,130,229
                                                                     -------------    -------------
                  Total property, plant and equipment                  109,005,471      113,741,601

    Accumulated depreciation                                           (41,160,064)     (43,443,004)
                                                                     -------------    -------------
                  Net property, plant and equipment                     67,845,407       70,298,597
                                                                     -------------    -------------
OTHER ASSETS:
    Non-compete agreements and consulting
     agreements, net of amortization of
     $10,203,926 and $11,442,702, respectively                           6,218,415        5,319,640
    Goodwill                                                            40,429,733       41,103,571
    Deposits and other assets                                            1,622,305        1,212,892
                                                                     -------------    -------------
                  Total other assets                                    48,270,453       47,636,103
                                                                     -------------    -------------
TOTAL ASSETS                                                         $ 151,018,214    $ 151,083,348
                                                                     =============    =============

</TABLE>







   The accompanying notes are an integral part of these financial statements.



                                      -3-
<PAGE>


                       VALLEY NATIONAL GASES INCORPORATED
                       ----------------------------------

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      -------------------------------------

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
<TABLE>
<CAPTION>
                                                                June 30,        December 31,
                                                                  2002             2002
                                                              -------------    -------------
                                                                                (Unaudited)
<S>                                                           <C>              <C>
CURRENT LIABILITIES:
    Current maturities of long-term debt                      $   6,319,077    $   6,127,778
    Accounts payable, trade                                       7,821,065        5,171,554
    Accrued compensation and employee benefits                    3,087,484        2,258,799
    Other current liabilities                                     3,558,832        4,817,020
                                                              -------------    -------------
                  Total current liabilities                      20,786,458       18,375,151

LONG-TERM DEBT, less current maturities                          74,659,090       76,621,176
DEFERRED TAX LIABILITY                                           14,673,541       14,393,519
OTHER LONG-TERM LIABILITIES                                       4,265,500        4,572,485
                                                              -------------    -------------
                  Total liabilities                             114,384,589      113,962,331
                                                              -------------    -------------
STOCKHOLDERS' EQUITY:
    Common stock, par value, $.001 per share-
    Authorized, 30,000,000 shares
    Issued, 9,620,084 shares, Outstanding,
     9,347,584 shares                                                 9,620            9,620
    Paid-in-capital                                              19,269,338       19,269,338
    Retained earnings                                            21,752,457       23,244,680
    Accumulated other comprehensive loss                         (2,134,362)      (3,139,193)
    Treasury stock at cost, 272,500 shares                       (2,263,428)      (2,263,428)
                                                              -------------    -------------
                  Total stockholders' equity                     36,633,625       37,121,017
                                                              -------------    -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $ 151,018,214    $ 151,083,348
                                                              =============    =============
</TABLE>















   The accompanying notes are an integral part of these financial statements.



                                      -4-
<PAGE>


                       VALLEY NATIONAL GASES INCORPORATED
                       ----------------------------------

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 -----------------------------------------------
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                     Three Months Ended
                                                                        December 31,
                                                                 -------------------------
                                                                     2001          2002
                                                                 -----------   -----------
<S>                                                              <C>           <C>
NET SALES                                                        $34,930,247   $38,675,656
COST OF PRODUCTS SOLD, excluding depreciation
  and amortization                                                16,100,140    18,337,408
                                                                 -----------   -----------
                  Gross profit                                    18,830,107    20,338,248
                                                                 -----------   -----------

EXPENSES:
  Operating and administrative                                    14,408,100    14,854,393
  Depreciation                                                     1,182,679     1,310,700
  Amortization of intangibles                                        652,026       587,721
                                                                 -----------   -----------
                  Total expenses                                  16,242,805    16,752,814
                                                                 -----------   -----------
                  Income from operations                           2,587,302     3,585,434

INTEREST EXPENSE                                                   1,721,926     1,246,983
OTHER INCOME, NET                                                     76,368        32,829
                                                                 -----------   -----------
EARNINGS BEFORE INCOME TAXES                                         941,744     2,371,280

PROVISION FOR INCOME TAXES                                           390,824       984,082
                                                                 -----------   -----------
NET EARNINGS                                                     $   550,920   $ 1,387,198
                                                                 ===========   ===========

BASIC EARNINGS PER SHARE                                         $      0.06   $      0.15
DILUTED EARNINGS PER SHARE                                       $      0.06   $      0.15
WEIGHTED AVERAGE SHARES:
   Basic                                                           9,347,584     9,347,584
   Diluted                                                         9,410,000     9,391,942

</TABLE>






   The accompanying notes are an integral part of these financial statements.



                                      -5-
<PAGE>

                       VALLEY NATIONAL GASES INCORPORATED
                       ----------------------------------

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 -----------------------------------------------
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                      Six Months Ended
                                                                        December 31,
                                                                 -------------------------
                                                                    2001          2002
                                                                 -----------   -----------
<S>                                                              <C>           <C>
NET SALES                                                        $68,626,020   $72,128,392
COST OF PRODUCTS SOLD, excluding depreciation
  and amortization                                                31,579,475    33,732,011
                                                                 -----------   -----------
                  Gross profit                                    37,046,545    38,396,381
                                                                 -----------   -----------
EXPENSES:
    Operating and administrative                                  27,655,684    28,757,925
    Depreciation                                                   2,335,279     2,571,300
    Amortization of intangibles                                    1,299,027     1,288,775
                                                                 -----------   -----------
                  Total expenses                                  31,289,990    32,618,000
                                                                 -----------   -----------
                  Income from operations                           5,756,555     5,778,381

INTEREST EXPENSE                                                   3,130,553     3,344,017
OTHER INCOME, NET                                                    177,247       115,377
                                                                 -----------   -----------
EARNINGS BEFORE INCOME TAXES                                       2,803,249     2,549,741

PROVISION FOR INCOME TAXES                                         1,163,348     1,058,144
                                                                 -----------   -----------
NET EARNINGS                                                     $ 1,639,901   $ 1,491,597
                                                                 ===========   ===========

BASIC EARNINGS PER SHARE                                         $      0.18   $      0.16
DILUTED EARNINGS PER SHARE                                       $      0.17   $      0.16
WEIGHTED AVERAGE SHARES:
   Basic                                                           9,347,584     9,347,584
   Diluted                                                         9,400,116     9,397,973

</TABLE>






   The accompanying notes are an integral part of these financial statements.



                                      -6-
<PAGE>



                       VALLEY NATIONAL GASES INCORPORATED
                       ----------------------------------

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 -----------------------------------------------
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                        Six Months Ended
                                                          December 31,
                                                  -----------------------------
                                                      2001            2002
                                                  ------------    ------------
<S>                                               <C>             <C>
Net cash provided by operating activities         $  5,511,392    $  3,409,774
                                                  ------------    ------------
Cash flows from investing activities:
    Proceeds from disposal of assets                   112,635          68,560
    Purchases of property and equipment             (4,479,710)     (3,773,666)
    Business acquisitions, net of cash acquired     (5,462,636)     (1,054,112)
                                                  ------------    ------------
     Net cash used by investing activities          (9,829,711)     (4,759,218)

Cash flows from financing activities:
    Proceeds from borrowings                        34,345,760      27,542,686
    Principal payments on loans                    (28,330,588)    (26,980,944)
                                                  ------------    ------------
     Net cash provided (used) by financing
      activities                                     6,015,172         561,742
                                                  ------------    ------------
NET CHANGE IN CASH AND CASH EQUIVALENTS              1,696,853        (787,702)

CASH AND CASH EQUIVALENTS, beginning of period         542,720       1,216,668
                                                  ------------    ------------
CASH AND CASH EQUIVALENTS, end of period          $  2,239,573    $    428,966
                                                  ============    ============
SUPPLEMENTAL CASH FLOW INFORMATION:
    Cash payments for interest                    $  2,872,988    $  3,357,056
                                                  ============    ============
    Cash payments for income taxes                $    170,027    $        ___
                                                  ============    ============
</TABLE>



   The accompanying notes are an integral part of these financial statements.



                                      -7-
<PAGE>

                       Valley National Gases Incorporated
                       ----------------------------------

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
              ----------------------------------------------------

1. BASIS OF PRESENTATION:
   ----------------------

   The financial statements of Valley National Gases Incorporated (the
"Company") presented herein are unaudited. Certain information and footnote
disclosures normally prepared in accordance with generally accepted accounting
principles have been either condensed or omitted pursuant to the rules and
regulations of the Securities and Exchange Commission. Although the Company
believes that all adjustments, consisting of only normal recurring adjustments,
necessary for a fair presentation have been made, interim periods are not
necessarily indicative of the financial results of operations for a full year.
As such, these financial statements should be read in conjunction with the
financial statements and notes thereto included or incorporated by reference in
the Company's audited financial statements for the period ending June 30, 2002.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
   ------------------------------------------

INVENTORY

   Inventory is carried at the lower of cost or market using the first-in,
first-out (FIFO) method.

The components of inventory are as follows:

                             June 30,     December 31,
                               2002          2002
                            -----------   -----------
                                          (Unaudited)

                Hardgoods   $13,559,775   $11,832,241
                Gases         2,100,343     1,766,588
                            -----------   -----------
                            $15,660,118   $13,598,829
                            ===========   ===========

PLANT AND EQUIPMENT

   Plant and equipment are stated at cost. Depreciation is computed using the
straight-line basis over the estimated useful lives of the related assets.

3.  ACQUISITIONS:
    -------------

   The Company acquires businesses engaged in the distribution of industrial,
medical and specialty gases and related welding supplies and accessories.
Acquisitions have been recorded using the purchase method of accounting and,
accordingly, results of their operations have been included in the Company's
financial statements since the effective dates of the respective acquisitions.

   During the six months ended December 31, 2002, the Company acquired
substantially all of the assets of Gerber's Propane, Inc., a propane distributor
having approximately $2.0 million in combined annualized sales. This transaction
was financed through the Company's credit facility.

   In connection with this acquisition, the total purchase price, fair value of
assets acquired, cash paid and liabilities assumed were as follows:



                                      -8-
<PAGE>

                                                 Six Months Ended
                                                 December 31, 2002
                                                 -----------------
                                                    (Unaudited)
Cash paid                                           $1,054,112
Notes issued to sellers                                855,000
Notes payable and capital leases assumed                54,045
Other liabilities assumed and acquisition
 costs including non-competes                          300,000
                                                    ----------
Total purchase price allocated to assets acquired   $2,263,157
                                                    ==========

   As part of this acquisition, the Company recorded $709,000 for goodwill and
$300,000 for non-compete agreements having an amortization period of 3 years.

4. LONG-TERM DEBT:
   ---------------

   Long-term debt consists of the following:
<TABLE>
<CAPTION>

                                                        June 30, 2002      December 31, 2002
                                                        -------------      -----------------
                                                                              (Unaudited)
<S>                                                      <C>                  <C>
Revolving note, interest at LIBOR plus 2.75%
    payable monthly through June 2005. Secured by
    the assets of the Company                            $ 62,391,240         $ 57,952,885
Termnote, interest at LIBOR plus 2.75% payable
    monthly through June 2005. Secured by the
    assets of the Company                                  15,000,000           13,500,000
Notepayable, interest at 6.6% payable annually
    through October 2003. Secured by certain
    assets of the Company
                                                            1,366,149              683,074
Individuals and corporations, mortgages and
    notes, interest at 3.75% to 10.00%,
    payable at various dates through 2010                   6,752,665            6,258,748
                                                         ------------         ------------
                                                           81,071,699           82,833,062
                  Original issue discount                     (93,532)             (84,108)
                  Current maturities                       (6,319,077)          (6,127,778)
                                                         ------------         ------------
Total long-term debt                                     $ 74,659,090         $ 76,621,176
                                                         ============         ============
</TABLE>

    Prime rate was 4.25% and LIBOR was 1.38% at December 31, 2002.

    On June 28, 2002 the Company entered into an amendment to the second amended
and restated credit facility with Bank One, as agent. The amendment facility
decreased the maximum revolving note borrowings from $100.0 million to $75.0
million, including a letter of credit sublimit of $15.0 million. The term note
has a balance of $13.5 million. The scheduled maturity date of both the term and
revolving note is June 28, 2005. The Company pays a fee for the unused portion
of the revolving loan. The revolving loan is used primarily to fund
acquisitions. The Company is not required to make principal payments on
outstanding balances of the revolving loan as long as certain covenants are
satisfied. Interest is charged on both the term loan and the revolving loan at
either the lender's prime rate or various LIBOR rates, at the Company's
discretion, plus an applicable spread. The weighted average interest rate for
substantially all of the borrowings under the credit facility was 4.6% as of
December 31, 2002 excluding the impact of the Company's interest rate swap
agreements. See Note 7. As of December 31, 2002, availability under the
revolving loan was approximately $9.3 million, with outstanding borrowings of
approximately $62.4 million and outstanding letters of credit of approximately
$3.3 million. The credit facility is secured by all of the Company's assets.



                                      -9-
<PAGE>

    The loan agreement for the credit facility contains various financial
covenants applicable to the Company, including covenants requiring minimum fixed
charge coverage, maximum funded debt to EBITDA, and minimum net worth. On
October 28, 2002 the Company amended its credit facility. Certain financial
covenants were amended in order for the Company to remain in compliance with
such financial covenants as of September 30, 2002.

5.  EARNINGS PER SHARE
    ------------------

   Basic earnings per share were computed based on the weighted average number
of common shares issued and outstanding during the relevant periods. Diluted
earnings per common share were computed based on the weighted average number of
common shares issued and outstanding plus additional shares assumed to be
outstanding to reflect the dilutive effect of common stock equivalents using the
treasury stock method.

   Options to purchase 241,500 and 189,500 shares of common stock were
outstanding during the quarter ended December 31, 2002 and 2001 respectively,
but were not included in the computation of diluted earnings per common share as
the options' exercise price was greater than the average market price of the
common stock for the respective periods.
<TABLE>
<CAPTION>

                                                                 Three Months Ended                    Six Months Ended
                                                                    December 31,                         December 31,
                                                            ----------------------------        ----------------------------
                                                               2001              2002              2001              2002
                                                            ----------        ----------        ----------        ----------
<S>                                                         <C>               <C>               <C>               <C>
Net earnings available for common stock                     $  550,920        $1,387,198        $1,639,901        $1,491,597
                                                            ==========        ==========        ==========        ==========

Basic earnings per common share:

Weighted average common shares                               9,347,584         9,347,584         9,347,584         9,347,584
                                                            ==========        ==========        ==========        ==========

Basic earnings per common share                             $     0.06        $     0.15        $     0.18        $     0.16
                                                            ==========        ==========        ==========        ==========

Diluted earnings per common share:

Weighted average common shares                               9,347,584         9,347,584         9,347,584         9,347,584

Shares issuable from assumed conversion of common
stock equivalents                                               62,416            44,358            52,532            50,389
                                                            ----------        ----------        ----------        ----------
Weighted average common and common equivalent shares         9,410,000         9,391,942         9,400,116         9,397,973
                                                            ==========        ==========        ==========        ==========
Diluted earnings per common share                           $     0.06        $     0.15        $     0.17        $     0.16
                                                            ==========        ==========        ==========        ==========
</TABLE>



                                      -10-
<PAGE>

6. COMPREHENSIVE INCOME
   ---------------------

     The components of comprehensive income, net of tax, were as follows:
<TABLE>
<CAPTION>
                                                           Six Months Ended
                                                              December 31,
                                                    -------------------------------
                                                       2001                2002
                                                    -----------         -----------
<S>                                                 <C>                 <C>
Net earnings                                        $ 1,639,901         $ 1,491,597

Unrealized losses on derivatives, net of tax           (936,027)         (1,004,831)
                                                    -----------         -----------
Comprehensive income (loss)                         $   703,874         $   486,766
                                                    -----------         -----------
</TABLE>

   Accumulated other comprehensive loss presented in the accompanying condensed
consolidated balance sheets consists of the accumulated other net unrealized
loss on derivatives designated as cash flow hedges.

7. DERIVATIVES AND HEDGING ACTIVITIES
   ----------------------------------

   In accordance with the provisions of SFAS No. 133, as amended, the Company
recognizes all derivatives on the balance sheet at fair value. On the date the
derivative instrument is entered into, the Company generally designates the
derivative as a hedge of the variability of cash flows to be paid related to a
recognized liability (cash flow hedge). Changes in the fair value of a
derivative that is designated as and meets all the required criteria for a cash
flow hedge are recorded in accumulated other comprehensive income and
reclassified into earnings as the underlying hedged item affects earnings.
Changes in the fair value of a derivative that is not designated as a hedge are
recorded immediately in earnings. At December 31, 2002 and 2001 the Company had
interest rate swap agreements outstanding that effectively convert a notional
amount of $60.0 million from floating rates to fixed rates. The agreements
outstanding at December 31, 2002 mature at various times between September 2003
and January 2006. The Company would have paid $5,510,327 and $3,698,804 to
settle its interest rate swap agreements at December 31, 2002 and 2001,
respectively, which represents the fair value of these agreements. The carrying
value equals the fair value for these contracts at December 31, 2002 and 2001.
Fair value was estimated based on the mark-to market value of the contracts
which closely approximates the amount the Company could receive or pay to
terminate the agreements at quarter end.

   Based upon interest rates at December 31, 2002, the Company expects to
recognize into earnings in the next 12 months net current liabilities of
$250,999 related to outstanding derivative instruments and net losses of
$185,852 recorded in accumulated other comprehensive loss, related to the
classification of unrealized losses on derivatives that were not designated as
cash flow hedges upon the adoption of SFAS No. 133.

8. ADOPTION OF NEW ACCOUNTING STANDARDS
   ------------------------------------

   In June 2002, SFAS No. 146, "Accounting for Costs Associated with Exit or
Disposal Activities" ("SFAS 146") was issued. This Statement addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." The provisions
of this Statement are effective for exit or disposal activities that are
initiated after December 31, 2002. The Company adopted this standard at January
1, 2003. Subsequent to adoption, this standard may affect the periods in which
costs are recognized for workforce reductions or facility closures, although the
ultimate amount of costs recognized would be the same.

   In November 2002, the FASB issued Interpretation No. 45, "Guarantor's
Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of the Indebtedness of Others" ("FIN 45"). This interpretation
changes the accounting recognition and disclosure requirements for certain
guarantees issued on behalf of other parties which represent either a


                                      -11-
<PAGE>

contingent or a non-contingent obligation for the guarantor to make payments or
to perform specified activities. Effective January 1, 2003, FIN 45 mandates the
separate fair value recognition of guarantees entered into on or after that
date. As of December 31, 2002, the Company had no material guarantees as defined
in FIN 45.

   In December 2002, the FASB issued Statement of Financial Accounting Standards
No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure"
(SFAS No. 148), which amended SFAS No. 123 to allow multiple methods of
reporting the accounting transition for companies electing to adopt the
recognition provisions of SFAS 123 for fair valuing stock-based compensation. As
permitted by the accounting standards, the Company has elected to continue the
use of the intrinsic value method of accounting for stock-based compensation
under APB Opinion No. 25.

   In January 2003, the FASB issued Interpretation No. 46, "Consolidation of
Variable Interest Entities" ("FIN 46"). A variable interest entity ("VIE") is
one where the contractual or ownership interests in an entity change with
changes in the entity's net asset value. This interpretation requires the
consolidation of a VIE by the primary beneficiary, and also requires disclosure
about VIEs where an enterprise has a significant variable interest but is not
the primary beneficiary. FIN 46 is effective immediately for VIEs created after
January 31, 2003, and is effective in the first fiscal year or interim period
after June 15, 2003 for VIEs existing prior to February 1, 2003. As of the
effective date, the Company had not entered into any VIEs, and therefore does
not expect to be impacted by the provisions of FIN 46.

9. INTANGIBLE ASSETS
   -----------------

   On July 1, 2001, the Company adopted SFAS No. 142, "Goodwill and Other
Intangible Assets," under which goodwill and other intangible assets with
indefinite lives are not amortized. Such intangibles were evaluated for
impairment as of July 1, 2001 and no impairment existed. In addition, each year,
the Company will evaluate the intangible assets for impairment with any
resulting impairment reflected as an operating expense. The Company's only
intangibles, other than goodwill, are its noncompete agreements and consulting
agreements, which the Company currently believes have finite lives. As of
December 31, 2002, the Company's noncompete agreements and consulting agreements
are summarized as follows:
<TABLE>
<CAPTION>
                                                                                                          Weighted
                                                                               Balance at                 Average
                                Original              Accumulated              December 31,             Amortization
                                  Cost               Amortization                  2002                Period (years)
                            -----------------     --------------------    ---------------------    -----------------------
<S>                           <C>                    <C>                       <C>                           <C>
Non-competition
   Agreements                 $15,698,571            $10,438,421               $ 5,260,150                   4.8
Consulting
   Agreements                   1,063,771              1,004,281                    59,490                   5.7
</TABLE>

   Amortization expense for the six months ended December 31, 2002 totaled
$1,288,775. Estimated amortization expense for the remainder of fiscal 2003 and
the next five fiscal years is summarized as follows:

                        Fiscal year Ending June 30,
                    -------------------------------------
                             Remainder of 2003                  $     959,174
                                    2004                        $   1,802,522
                                    2005                        $   1,185,571

                                      -12-
<PAGE>

                                    2006                        $     515,968
                                    2007                        $     299,302
                                    2008                        $     287,218

   The changes in the carrying amount of goodwill for the six months ended
December 31, 2002, are as follows:

           Balance as of June 30, 2002                       $  40,429,733
           Goodwill related to acquisitions
             During the current fiscal year                  $     673,838
                                                             -------------
           Balance as of December 31, 2002                   $  41,103,571
                                                             -------------



ITEM 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   The following discussion should be read in conjunction with, and is qualified
in its entirety by, the Financial Statements and the Notes thereto included in
item 1 herein.

OVERVIEW

    The Company is a leading packager and distributor of industrial, medical and
specialty gases, welding equipment and supplies, and propane in 11 states in the
eastern United States. The Company's net sales have grown, primarily as a result
of acquisitions, at a compound annual rate of approximately 16% per year since
the Company started business in 1958, increasing from $190,000 in that year to
$148.3 million for the last twelve months. In fiscal 2002, gases accounted for
approximately 43.0% of net sales, welding equipment and supplies accounted for
approximately 41.0% of net sales, and cylinder and tank rental accounted for
approximately 16.0% of net sales. The Company is a Pennsylvania corporation.

    The Company believes it has been successful in executing its strategy of
growth through acquisitions, having completed 53 acquisitions since 1990. Some
acquisitions have had, and the Company expects some future acquisitions will
have, a dilutive effect upon the Company's income from operations and income
before tax for a short period following consummation. This temporary dilution
occurs because some of the benefits of acquisitions, such as leveraging of
operating and administrative expenses, improved product gross margins and real
sales growth, occur over a period ranging from two to eight quarters, depending
upon the complexity of integrating each acquisition into the Company's existing
operations. The consideration for most acquisitions includes a combination of a
cash payment at closing, seller financing and payments under covenants not to
compete and consulting agreements. In most cases, operating cash flow of an
acquired business is positive in a relatively short period of time. For many
acquisitions, the Company believes that projections of future cash flows justify
payment of amounts in excess of the book or market value of the assets acquired,
resulting in goodwill being recorded.

    The Company's results are subject to seasonality, primarily due to
fluctuations in the demand for propane, which is highest during winter months
falling in the Company's second and third fiscal quarters. Seasonality of total
sales has increased as propane sales as a percentage of total sales have
increased.

    Operating and administrative expenses are comprised primarily of salaries,


                                      -13-
<PAGE>

benefits, transportation equipment operating costs, facility lease expenses and
general office expenses. These expenses are generally fixed on a
quarter-to-quarter basis. The Company believes that changes in these expenses as
a percentage of sales should be evaluated over the long term rather than on a
quarter-to-quarter basis due to the moderate seasonality of sales mentioned
above and the generally fixed nature of these expenses.

    Historically, the Company's gross profit margins as a percentage of sales
have been higher on the sale of gases than on the sale of welding equipment and
supplies ("hard goods"). As a result of recent acquisitions of some distributors
with a higher proportion of hard goods to gas sales, the Company's average gross
profit as a percentage of sales has decreased in comparison to prior years.
Future acquisitions may affect this pattern depending upon the product mix of
the acquired businesses.

RESULTS OF OPERATIONS

Comparison of Three Months Ended December 31, 2002 and 2001
-----------------------------------------------------------

   Net sales increased 10.7%, or $3.7 million, to $38.6 million for the three
months ended December 31, 2002 from $34.9 million for the three months ended
December 31, 2001. Acquisitions made since the prior year quarter contributed
$1.0 million of increase in net sales for the three months ended December 31,
2002, while same store sales increased $2.7 million or 7.7% for such three month
period. Gases and cylinder revenue represented 63.6% of net sales for the three
months ended December 31, 2002, with hard goods representing 36.4%. In
comparison, gases and cylinder revenue represented 60.5% of net sales for the
three months ended December 31, 2001, with hard goods representing 39.5%.

   Gross profit, which excludes depreciation and amortization, increased 8.0%,
or $1.5 million to $20.3 million, for the three months ended December 31, 2002
compared to $18.8 million for the three months ended December 31, 2001.
Acquisitions made since the prior year quarter contributed $0.6 million of
increase in gross profit while same store gross profit increased $0.9 million.
Gross profit as a percentage of net sales was 52.6% for the three months ended
December 31, 2002, compared to 53.9% for the three months ended December 30,
2001.

   Operating and administrative expenses increased 3.1%, or $0.4 million, to
$14.9 million for the three months ended December 31, 2002. Of this increase,
$0.5 million was related to acquired businesses while same store operating
expenses decreased $0.1 million. Operating and administrative expenses as a
percentage of sales were 38.4% for the three months ended December 31, 2002, as
compared to 41.2% for the same quarter in 2001, reflecting primarily the effect
of acquisitions made since the prior year quarter.

   Depreciation and amortization expense increased $0.1 million for the three
months ended December 31, 2002, compared to the three months ended December 31,
2001, primarily as a result of acquisitions completed since the prior year
quarter.

   Interest expense decreased $0.5 million to $1.2 million for the three months
ended December 31, 2002 compared to $1.7 million for the three months ended
December 31, 2001. Reflected in interest expense was a decrease of $0.4 million
for the three months ended December 31, 2002 and an increase of $0.2 million for
the three months ended December 31, 2001 to record changes in the fair market
value of the Company's interest rate swap agreements under SFAS No. 133.

   The Company's effective tax rate for the three months ended December 31, 2002
was 41.5%, the same rate for the three months ended December 31, 2001.



                                      -14-
<PAGE>

   Net earnings increased 151.8% to $1.4 million for the three months ended
December 31, 2002 compared to $0.6 million for the prior year quarter,
reflecting primarily the effect of the increase in same store sales and the
decrease in interest expense discussed above.

Comparison of Six Months Ended December 31, 2002 and 2001
---------------------------------------------------------

   Net sales increased 5.1%, or $3.5 million, to $72.1 million for the six
months ended December 31, 2002 from $68.6 million for the six months ended
December 31, 2001. Acquisitions made during the preceeding twelve months
contributed $2.0 million of increase in net sales for the six months ended
December 31, 2002, while same store sales increased $1.5 million or 2.1% for
such six month period. Propane sales, on a same store basis, increased 22%
versus the prior year period, reflecting closer to normal heating demand, as
well as growth in customer base. Gases and cylinder revenue represented 60.7% of
net sales for the six months ended December 31, 2002, with hard goods
representing 39.3%. In comparison, gases and cylinder revenue represented 58.3%
of net sales for the six months ended December 31, 2001, with hard goods
representing 41.7%.

   Gross profit, which excludes depreciation and amortization, increased 3.6%,
or $1.3 million to $38.3 million, for the six months ended December 31, 2002
compared to $37.0 million for the six months ended December 31, 2001.
Acquisitions made during the last twelve months contributed $1.2 million of
increase in gross profit while same store gross profit increased $0.1 million.
Gross profit as a percentage of net sales was 53.2% for the six months ended
December 31, 2002, compared to 54.0% for the six months ended December 30, 2001.

   Operating and administrative expenses increased 4.0%, or $1.1 million, to
$28.8 million for the six months ended December 31, 2002. Of this increase, $1.2
million was related to acquired businesses while same store operating expenses
decreased $0.1 million. Operating and administrative expenses as a percentage of
sales were 39.9% for the six months ended December 31, 2002, as compared to
40.3% for the same period in 2001.

   Depreciation and amortization expense increased $0.2 million for the six
months ended December 31, 2002, compared to the six months ended December 31,
2001, primarily as a result of acquisitions completed since the prior year
quarter.

   Interest expense increased $0.2 million to $3.3 million for the six months
ended December 31, 2002 compared to $3.1 million for the six months ended
December 31, 2001. Reflected in interest expense was a decrease of $38,596 for
the six months ended December 31, 2002 and an increase of $43,393 for the six
months ended December 31, 2001 to record changes in the fair market value of the
Company's interest rate swap agreements under SFAS No. 133. Interest expense for
the six months ended December 31, 2002 also included a charge of $0.1 million
related to an amendment to the Company's credit facility.

   The Company's effective tax rate for the six months ended December 31, 2002
was 41.5%, the same rate for the six months ended December 31, 2001.

   Net earnings decreased 9.0% to $1.5 million for the six months ended December
31, 2002 compared to $1.6 million for the six months ended December 31, 2001.


                                      -15-
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

   Historically, the Company has financed its operations, capital expenditures
and debt service with funds provided from operating activities. Acquisitions
have been financed by a combination of seller financing, bank borrowings and
funds generated from operations.

   At December 31, 2002, the Company had working capital of approximately $14.8
million. Funds provided by operations for the six months ended December 31, 2002
were approximately $3.4 million. Funds used for investing activities were
approximately $4.8 million for the six months ended December 31, 2002,
consisting primarily of capital spending and financing for acquisitions. Funds
provided by financing activities for the six months ended December 31, 2002 were
approximately $0.6 million from net borrowings. The Company's cash balance
decreased $0.8 million during the six months to $0.4 million.

   On June 28, 2002, the Company entered into an amendment to the second amended
and restated credit agreement with Bank One, as agent. This agreement decreased
the maximum revolving note borrowings to $75.0 million, from the previous
maximum borrowings level of $100.0 million, and extended the maturity of the
revolving note to June 28, 2005. The agreement permits the Company, on an annual
basis, to request that the maturity be extended one year. No significant changes
were made to pricing and the covenant requirements when compared to the original
agreement. The weighted average interest rate for substantially all of the
borrowings under the credit facility was 4.6% as of December 31, 2002 excluding
the impact of the Company's interest rate swap agreements. See Note 7. As of
December 31, 2002, availability under the revolving loan was approximately $9.3
million, with outstanding borrowings of approximately $62.4 million and
outstanding letters of credit of approximately $3.3 million. The credit facility
is secured by all of the Company's assets. The revolving loan is used primarily
to fund acquisitions. The Company is not required to make principal payments on
outstanding balances of the revolving loan as long as certain covenants are
satisfied. Interest is charged on both the term loan and the revolving loan at
either the lender's prime rate or various LIBOR rates, at the Company's
discretion, plus an applicable spread.

   The loan agreement for the credit facility contains various financial
covenants applicable to the Company, including covenants requiring minimum fixed
charge coverage, maximum funded debt to EBITDA, and minimum net worth. On
October 28, 2002 the Company amended its credit facility. Certain financial
covenants were amended in order for the Company to remain in compliance with
such financial covenants as of September 30, 2002.


   The Company is obligated under various promissory notes related to the
financing of acquisitions that have various rates of interest, ranging from
3.75% to 10.00% per annum, and maturities through 2010. The outstanding balance
of these notes as of December 31, 2002 was $6.3 million. Some of these notes are
secured by assets related to the applicable acquisition, some are unsecured, and
some are backed by bank letters of credit issued under the Company's credit
facility.

    The Company enters into contractual agreements in the ordinary course of
business to hedge its exposure to interest rate risks. Counterparties to these
agreements are major financial institutions. Management believes the risk of
incurring losses related to credit risk is remote and any losses would be
immaterial.

    Interest rate swap agreements are used to reduce interest rate risks and
costs inherent in the Company's debt portfolio. The Company enters into these
agreements to change the fixed/variable interest rate mix of the debt portfolio
in order to maintain the percentage of fixed and variable debt within certain
parameters set by management. Accordingly, the Company enters into agreements to
effectively convert variable-rate debt to fixed-rate debt.


                                      -16-
<PAGE>

    As of December 31, 2002, the Company had $60.0 million in notional amounts
outstanding under interest rate swap agreements. These swaps have an average pay
rate of 6.1% versus a receive rate of 1.4%.

    The Company has previously entered into a put/call option agreement with an
independent distributor for the purchase of its business. This option became
exercisable in May 2002 and ends in the year 2008. The Company believes that it
will have adequate capital resources available to fund this acquisition at such
time that the option is exercised.

    The Company believes that cash generated from operations, borrowing
availability under its credit facility and the ability to obtain financing with
sellers of businesses will be sufficient to satisfy the Company's requirements
for operating funds, capital expenditures and future acquisitions for at least
the next twelve months. The Company has no plans at this time to issue
additional shares of common stock.

CRITICAL ACCOUNTING POLICIES

    The preparation of financial statements and related disclosures in
conformity with accounting principles generally accepted in the United States
requires management to make judgments, assumptions and estimates that affect the
amounts reported in the consolidated financial statements and accompanying
notes. Note 2 to the consolidated financial statements describes the significant
accounting policies and methods used in the preparation of the consolidated
financial statements. Estimates are used for, but not limited to, determining
the net carrying value of trade receivables, inventories, goodwill, other
intangible assets and employee health care benefit reserves. Actual results
could differ from these estimates. The following critical accounting policies
are impacted significantly by judgments, assumptions and estimates used in the
preparation of the consolidated financial statements.

Trade Receivables

    The Company must make estimates of the collectability of its trade
receivables. Management has established an allowance for doubtful accounts to
adjust the carrying value of trade receivables to fair value based on an
estimate of the amount of trade receivables that are deemed uncollectible. The
allowance for doubtful accounts is determined based on historical experience,
economic trends and management's knowledge of significant accounts.

Inventories

    The Company's inventories are stated at the lower of cost or market. The
Company writes down its inventory for estimated obsolescence or unmarketable
inventory equal to the difference between the cost of inventory and the
estimated market value based upon its physical condition as well as assumptions
about future demand and market conditions. If actual demand or market conditions
in the future are less favorable than those estimated, additional inventory
write-downs may be required.

Goodwill and Other Intangible Assets

    The Company adopted SFAS 142, Goodwill and Other Intangible Assets, as of
July 1, 2001. SFAS 142 requires goodwill and intangible assets with indefinite
useful lives not to be amortized, but instead be tested for impairment at least
annually. The Company has elected to perform its annual tests for indications of
goodwill impairment as of June 30th of each year. The annual impairment test
used by the Company includes a discounted cash flow analysis


                                      -17-
<PAGE>

as well as other tests of the market value of its business entity. The
discounted cash flow analysis requires the use of significant estimates,
assumptions and judgments. Examples include, (i) projections on Company
operating performance, (ii) assumptions as to the Company's cost of capital, and
(iii) assumptions as to the availability of capital in the future.

Employee Health Care Benefits Payable

    The Company has self-funded health care benefit programs in place whereby a
third party administrator settles and pays incurred claims on an on-going basis.
The Company estimates the level of outstanding claims, at any point in time,
based upon historical payment patterns, knowledge of individual claims and
estimates of health care costs. The Company has stop-loss insurance coverage in
place to limit the extent of individual claims.

FLUCTUATIONS IN QUARTERLY RESULTS

    The Company generally has experienced higher sales activity during its
second and third quarters as a result of seasonal sales of propane, with
corresponding lower sales for the first and fourth quarters. As a result, income
from operations and net income typically are higher for the second and third
quarters than for the first and fourth quarters of the fiscal year. The timing
of acquisitions may also have an appreciable effect on quarter to quarter
earnings.

INFLATION

    The impact of inflation on the Company's operating results has been moderate
in recent years, reflecting generally low rates of inflation in the economy and
the Company's historical ability to pass purchase price increases to its
customers in the form of sales price increases. While inflation has not had, and
the Company does not expect that it will have, a material impact upon operating
results, there is no assurance that the Company's business will not be affected
by inflation in the future.

CAUTIONARY STATEMENTS

   This report includes statements that are forward-looking as that term is
defined by the Private Securities Litigation and Reform Act of 1995 or by the
Securities and Exchange Commission in its rules, regulations and releases,
including statements regarding our intent, belief or current expectations. These
forward-looking statements are not guarantees of future performance and involve
a number of risks and uncertainties that may cause actual results to differ
materially from the results discussed in these statements. The Company intends
that such forward-looking statements be afforded the protections provided by the
safe harbor created by the Private Securities Litigation and Reform Act of 1995.

   All forward-looking statements are based upon current expectations regarding
important factors. Accordingly, actual results may differ materially from those
expressed in the forward-looking statements and the making of such statements
should not be regarded as a representation by the Company or any other person
that the results expressed will be achieved. Important risk factors that may
affect the Company's ability to achieve the results expressed in the
forward-looking statements include, but are not limited to, the Company's
ability to (i)accurately identify attractive acquisition targets and make
accurate predictions regarding the performance of those businesses if integrated
into the Company's operations, (ii) successfully negotiate agreements for the
acquisition of those businesses, (iii) integrate the operations of the acquired
businesses as anticipated, (iv) secure financing necessary to make acquisitions,
including maintaining and/or expanding its


                                      -18-
<PAGE>

line of credit, negotiating seller financing, or securing other financing
methods, (v) manage rapid growth, (vi) effectively compete, (vii) attract and
retain key personnel and (viii) maintain good relationships with suppliers and
locate alternative suppliers if needed. In addition, the Company's ability to
achieve the results expressed by the forward-looking statements may be affected
by litigation or other claims arising out of accidents involving the Company's
products, changes in the economy, monetary or fiscal policies, changes in laws
and regulations affecting the Company's business, inflation and fluctuations in
interest rates. Other risks and uncertainties are detailed from time to time in
our filings with the Securities and Exchange Commission. We do not intend to
update any of the forward-looking statements after the date of this Form 10-Q to
conform them to actual results.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   The table below provides information about the Company's derivative financial
instruments and other financial instruments that are sensitive to changes in
interest rates, including interest rate swaps and debt obligations. For debt
obligations, the table presents principal cash flows and related weighted
average interest rates by expected maturity dates. For interest rate swaps, the
table presents notional amounts and weighted average interest rates by expected
(contractual) maturity dates. Notional amounts are used to calculate the
contractual payments to be exchanged under the contract. Weighted average
variable rates are based on the one month LIBOR rate in effect at the reporting
date. No assumptions have been made for future changes in the one month LIBOR
rate.
<TABLE>
<CAPTION>
                                            EXPECTED MATURITY DATE
                                         FOR PERIODS ENDING JUNE 30,
                            ------------------------------------------------------- ----------------------------------
                                                                                     THERE                   FAIR
                               2003       2004        2005       2006      2007      AFTER       TOTAL       VALUE
                            ------------------------------------------------------------------------------------------
                                                                 (IN THOUSANDS)
<S>                          <C>         <C>         <C>         <C>       <C>       <C>        <C>         <C>
Liabilities
Long term debt
   Fixed rate ............   $ 3,319     $ 2,190     $   801     $ 751     $ 547     $ 417      $ 8,025     $  7,249
   Average interest
    rate .................      3.78%       4.47%       5.78%     6.38%     6.28%     4.86%
   Variable rate .........   $ 3,000     $ 3,000     $66,953       --        --         --      $72,953     $ 72,953
   Average interest
    rate .................      4.59%       4.59%       4.59%      --         --        --

Interest rate swaps
fixed to variable ........   $60,000     $55,000     $20,000       --         --        --                  $ (3,874)
  Average pay rate .......      5.45%       5.45%       5.25%      --         --        --
   Average receive
    rate .................      1.84%       1.84%       1.84%      --         --        --
</TABLE>


   No material change to the information set forth in the above table has
occurred since June 30, 2002. There was no change to the composition of the
Company's fixed and variable rate long-term debt or interest rate swaps during
the three months ended December 31, 2002. As of December 31, 2002 the Company's
average pay rate for these swaps was 6.1% compared to its average receive rate
of 1.4%.

ITEM 4. CONTROLS AND PROCEDURES

   (a) Evaluation of Disclosure Controls and Procedures

   Under the supervision and with the participation of our management, including
our Chief Executive Officer, Michael L. Tyler and our Chief Financial Officer,
Robert D. Scherich, we evaluated the effectiveness of the design and operation
of our disclosure controls and procedures (as defined in Rule 13a-14(c) under
the Exchange Act) as of a date (the "Evaluation Date") within 90 days prior to
the filing date of this report. Based upon that evaluation, the Chief Executive
Officer and Chief Financial Officer concluded


                                      -19-
<PAGE>

that, as of the Evaluation Date, our disclosure controls and procedures were
effective in timely alerting them to the material information relating to us
required to be included in our periodic SEC filings.

   (b) Changes in Internal Controls

   There were no significant changes made in our internal controls during the
period covered by this report or, to our knowledge, in other factors that could
significantly affect these controls subsequent to the date of their evaluation.

                           PART II. OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        (a)     Exhibits:

                10.1    Agreement between the Company and John R. Bushwack dated
                        November 22, 2002

                99.1    Certification of Michael L. Tyler pursuant to 18 U.S.C.
                        (s) 1350, as adopted pursuant to Section 906 of the
                        Sarbanes-Oxley Act of 2002

                99.2    Certification of Robert D. Scherich pursuant to U.S.C.
                        (s) 1350, as adopted pursuant to Section 906 of the
                        Sarbanes-Oxley Act of 2002


        (b)     Reports on Form 8-K:

                No reports on Form 8-K were filed during the quarter ended
                December 31, 2002.



                                      -20-
<PAGE>


                                   SIGNATURES

   Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                     VALLEY NATIONAL GASES INCORPORATED



February 13, 2003                  /s/ Robert D. Scherich
                                   -----------------------------------
                                   Robert D. Scherich
                                   Chief Financial Officer



                                      -21-
<PAGE>


                                 CERTIFICATIONS

         I, Michael L. Tyler, certify that:

          1.        I have reviewed this quarterly report on Form 10-Q of Valley
                    National Gases Incorporated;

          2.        Based on my knowledge, this quarterly report does not
                    contain any untrue statement of a material fact or omit to
                    state a material fact necessary to make the statements made,
                    in light of the circumstances under which such statements
                    were made, not misleading with respect to the period covered
                    by this quarterly report;

          3.        Based on my knowledge, the financial statements, and other
                    financial information included in this quarterly report,
                    fairly present in all material respects the financial
                    condition, results of operation and cash flows of the
                    registrant as of, and for, the periods presented in this
                    quarterly report;

          4.        The registrant's other certifying officers and I are
                    responsible for establishing and maintaining disclosure
                    controls and procedures (as defined in Exchange Act Rules
                    13a-14 and 15d-14) for the registrant and we have:

                    a) designed such disclosure controls and procedures to
                    ensure that material information relating to the registrant,
                    including its consolidated subsidiaries, is made known to us
                    by others within those entities, particularly during the
                    period in which this quarterly report is being prepared;

                    b) evaluated the effectiveness of the registrant's
                    disclosure controls and procedures as of a date within 90
                    days prior to the filing date of this quarterly report (the
                    "Evaluation Date"); and

                    c) presented in this quarterly report our conclusions about
                    the effectiveness of the disclosure controls and procedures
                    based on our evaluation as of the Evaluation Date;

          5.        The registrant's other certifying officers and I have
                    disclosed, based on our most recent evaluation, to the
                    registrant's auditors and the audit committee of
                    registrant's board of directors (or persons performing the
                    equivalent function):

                    a) all significant deficiencies in the design or operation
                    of internal controls which could adversely affect the
                    registrant's ability to record, process, summarize and
                    report financial data and have identified for the
                    registrant's auditors any material weaknesses in internal
                    controls; and

                    b) any fraud, whether or not material, that involves
                    management or other employees who have a significant role in
                    the registrant's internal controls; and

          6.        The registrant's other certifying officers and I have
                    indicated in this quarterly report whether or not there were
                    significant changes in internal controls or in other factors
                    that could significantly affect internal controls subsequent
                    to the date of our most recent evaluation, including any
                    corrective actions with regard to significant deficiencies
                    and material weaknesses.

Date:  February 13, 2003
                                   /s/ Michael L. Tyler
                                   -------------------------------------
                                   President and Chief Executive Officer



                                      -22-
<PAGE>

         I, Robert D. Scherich, certify that:

          1.        I have reviewed this quarterly report on Form 10-Q of Valley
                    National Gases Incorporated;

          2.        Based on my knowledge, this quarterly report does not
                    contain any untrue statement of a material fact or omit to
                    state a material fact necessary to make the statements made,
                    in light of the circumstances under which such statements
                    were made, not misleading with respect to the period covered
                    by this quarterly report;

          3.        Based on my knowledge, the financial statements, and other
                    financial information included in this quarterly report,
                    fairly present in all material respects the financial
                    condition, results of operation and cash flows of the
                    registrant as of, and for, the periods presented in this
                    quarterly report;

          4.        The registrant's other certifying officers and I are
                    responsible for establishing and maintaining disclosure
                    controls and procedures (as defined in Exchange Act Rules
                    13a-14 and 15d-14) for the registrant and we have:

                    a) designed such disclosure controls and procedures to
                    ensure that material information relating to the registrant,
                    including its consolidated subsidiaries, is made known to us
                    by others within those entities, particularly during the
                    period in which this quarterly report is being prepared;

                    b) evaluated the effectiveness of the registrant's
                    disclosure controls and procedures as of a date within 90
                    days prior to the filing date of this quarterly report (the
                    "Evaluation Date"); and

                    c) presented in this quarterly report our conclusions about
                    the effectiveness of the disclosure controls and procedures
                    based on our evaluation as of the Evaluation Date;

          5.        The registrant's other certifying officers and I have
                    disclosed, based on our most recent evaluation, to the
                    registrant's auditors and the audit committee of
                    registrant's board of directors (or persons performing the
                    equivalent function):

                    a) all significant deficiencies in the design or operation
                    of internal controls which could adversely affect the
                    registrant's ability to record, process, summarize and
                    report financial data and have identified for the
                    registrant's auditors any material weaknesses in internal
                    controls; and

                    b) any fraud, whether or not material, that involves
                    management or other employees who have a significant role in
                    the registrant's internal controls; and

          6.        The registrant's other certifying officers and I have
                    indicated in this quarterly report whether or not there were
                    significant changes in internal controls or in other factors
                    that could significantly affect internal controls subsequent
                    to the date of our most recent evaluation, including any
                    corrective actions with regard to significant deficiencies
                    and material weaknesses.

Date: February 13, 2003

                                                    /s/ Robert D. Scherich
                                                    -------------------------
                                                    Chief Financial Officer


                                      -23-